Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.33% first-year return on $78,900 initial cash invested.
3.33%
Cash On Cash
7.16%
Cap Rate
1.24
DSCR
$2,792
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,573
Mortgage P&I
50%
$1,399
Property Taxes
4%
$122
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307